Valuation Hemnet Group AB OTC Markets

Stocks

Real-time OTC Markets 11:36:53 2026-05-01 EDT			5-day change	1st Jan Change
12.53 ^USD	-2.87%		+67.92%	-33.46%

11:36am	Broad gains on Stockholm Stock Exchange after midterm elections, OMXS30 index up 0.8 percent	FW
08:12am	Citi expects unchanged strategy for Hemnet after CEO change	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	16,919	12,420	23,311	32,112	16,222	6,350	-	-
Change	-	-26.59%	87.68%	37.76%	-49.48%	-60.85%	-	-
Enterprise Value (EV) ¹	17,108	12,649	23,749	32,504	16,738	7,073	6,812	6,872
Change	-	-26.07%	87.76%	36.86%	-48.51%	-57.74%	-3.69%	0.89%
P/E	108x	42.9x	69.6x	67.2x	31.6x	20.7x	14.4x	12.4x
PBR	11.1x	8.66x	18.5x	25.7x	15.1x	7.78x	6.05x	4.82x
PEG	-	0.5x	3.8x	1.5x	3.29x	-0.6x	0.3x	0.8x
Capitalization / Revenue	23.2x	14x	23.2x	23x	10.6x	5.1x	4.54x	4.14x
EV / Revenue	23.5x	14.2x	23.6x	23.3x	11x	5.68x	4.87x	4.48x
EV / EBITDA	48.2x	28.2x	45.2x	45.2x	21.8x	13.3x	10.1x	9.14x
EV / EBIT	76.4x	33.5x	53x	51.3x	24.8x	15.5x	11.5x	10.3x
EV / FCF	75x	37.1x	69x	59.8x	30x	17.1x	13.2x	11.9x
FCF Yield	1.33%	2.69%	1.45%	1.67%	3.34%	5.84%	7.59%	8.41%
Dividend per Share ²	0.55	1	1.2	1.7	1.9	1.385	1.582	1.829
Rate of return	0.33%	0.8%	0.5%	0.51%	1.1%	1.95%	2.23%	2.58%
EPS ²	1.55	2.93	3.47	5	5.48	3.438	4.947	5.725
Distribution rate	35.5%	34.1%	34.6%	34%	34.7%	40.3%	32%	32%
Net sales ¹	728.1	889.2	1,005	1,395	1,527	1,245	1,399	1,533
EBITDA ¹	355	448.1	525.5	719.8	767.5	531.7	677.3	751.9
EBIT ¹	223.9	377.5	448.2	633.8	673.8	455.3	594.7	669.1
Net income ¹	156.5	293.8	338.7	481.4	520.6	316	442.5	505.1
Net Debt ¹	188.6	228.1	438.1	391.9	516.4	722.8	461.5	522.3
Reference price ²	167.30	125.60	241.40	336.00	173.20	71.00	71.00	71.00
Nbr of stocks (in thousands)	101,131	98,889	96,566	95,572	93,658	89,436	-	-
Announcement Date	2/1/22	1/27/23	1/31/24	1/31/25	1/29/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ALPHABET INC.	14.21x	6.63x	14.54x	0.32%	3,433B
META PLATFORMS, INC.	21.32x	6.23x	11.18x	0.34%	1,588B
MASTERCARD, INC.	32.99x	15.35x	24.28x	0.54%	564B
TENCENT HOLDINGS LIMITED	13.7x	3.64x	8.44x	1.49%	455B
NETFLIX, INC.	17.7x	5.23x	15.68x	-.--%	260B
ALIBABA GROUP HOLDING LIMITED	18.89x	1.39x	9.34x	1.09%	249B
SHOPIFY INC.	88.09x	11.59x	63.62x	-.--%	183B
UBER TECHNOLOGIES, INC.	20.98x	2.39x	12.15x	-.--%	136B
SPOTIFY TECHNOLOGY S.A.	45.52x	5.29x	34.91x	-.--%	123B
Average	30.38x	6.41x	21.57x	0.42%	776.91B
Weighted average by Cap.	20.22x	6.83x	15.62x	0.41%